Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.03% first-year return on $123k initial cash invested.
11.03%
Cash On Cash
9.37%
Cap Rate
1.57
DSCR
$7,120
Rent
$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,120 income − $5,990 expenses = $1,130 cash flow
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,120
Total Expenses
$5,990
Mortgage P&I
35%
$2,488
Property Taxes
13%
$906
Home Insurance
2%
$175
HOA
0%
$0
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$783